Highlights

[BOILERM] QoQ Annualized Quarter Result on 2017-03-31 [#4]

Stock [BOILERM]: BOILERMECH HOLDINGS BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Mar-2017  [#4]
Profit Trend QoQ -     4.36%    YoY -     -25.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 210,424 202,476 181,740 237,190 238,677 232,388 246,880 -10.08%
  QoQ % 3.93% 11.41% -23.38% -0.62% 2.71% -5.87% -
  Horiz. % 85.23% 82.01% 73.61% 96.08% 96.68% 94.13% 100.00%
PBT 26,701 25,658 25,172 32,391 29,540 27,292 34,660 -15.92%
  QoQ % 4.07% 1.93% -22.29% 9.65% 8.24% -21.26% -
  Horiz. % 77.04% 74.03% 72.63% 93.45% 85.23% 78.74% 100.00%
Tax -6,729 -6,410 -6,208 -8,533 -6,941 -6,646 -8,268 -12.79%
  QoQ % -4.98% -3.25% 27.25% -22.93% -4.44% 19.62% -
  Horiz. % 81.39% 77.53% 75.08% 103.21% 83.95% 80.38% 100.00%
NP 19,972 19,248 18,964 23,858 22,598 20,646 26,392 -16.92%
  QoQ % 3.76% 1.50% -20.51% 5.57% 9.46% -21.77% -
  Horiz. % 75.67% 72.93% 71.86% 90.40% 85.63% 78.23% 100.00%
NP to SH 19,294 18,936 18,664 23,053 22,089 20,220 25,740 -17.44%
  QoQ % 1.89% 1.46% -19.04% 4.36% 9.24% -21.45% -
  Horiz. % 74.96% 73.57% 72.51% 89.56% 85.82% 78.55% 100.00%
Tax Rate 25.20 % 24.98 % 24.66 % 26.34 % 23.50 % 24.35 % 23.85 % 3.73%
  QoQ % 0.88% 1.30% -6.38% 12.09% -3.49% 2.10% -
  Horiz. % 105.66% 104.74% 103.40% 110.44% 98.53% 102.10% 100.00%
Total Cost 190,452 183,228 162,776 213,332 216,078 211,742 220,488 -9.28%
  QoQ % 3.94% 12.56% -23.70% -1.27% 2.05% -3.97% -
  Horiz. % 86.38% 83.10% 73.83% 96.75% 98.00% 96.03% 100.00%
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 165,119 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 7,740 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 33.57 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 180,599 175,440 175,440 170,280 159,960 159,960 165,119 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
NOSH 516,000 516,000 516,000 516,000 516,000 516,000 516,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.49 % 9.51 % 10.43 % 10.06 % 9.47 % 8.88 % 10.69 % -7.61%
  QoQ % -0.21% -8.82% 3.68% 6.23% 6.64% -16.93% -
  Horiz. % 88.77% 88.96% 97.57% 94.11% 88.59% 83.07% 100.00%
ROE 10.68 % 10.79 % 10.64 % 13.54 % 13.81 % 12.64 % 15.59 % -22.24%
  QoQ % -1.02% 1.41% -21.42% -1.96% 9.26% -18.92% -
  Horiz. % 68.51% 69.21% 68.25% 86.85% 88.58% 81.08% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.78 39.24 35.22 45.97 46.26 45.04 47.84 -10.07%
  QoQ % 3.92% 11.41% -23.38% -0.63% 2.71% -5.85% -
  Horiz. % 85.24% 82.02% 73.62% 96.09% 96.70% 94.15% 100.00%
EPS 3.73 3.66 3.60 4.47 4.28 3.92 5.00 -17.70%
  QoQ % 1.91% 1.67% -19.46% 4.44% 9.18% -21.60% -
  Horiz. % 74.60% 73.20% 72.00% 89.40% 85.60% 78.40% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 516,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.78 39.24 35.22 45.97 46.26 45.04 47.84 -10.07%
  QoQ % 3.92% 11.41% -23.38% -0.63% 2.71% -5.85% -
  Horiz. % 85.24% 82.02% 73.62% 96.09% 96.70% 94.15% 100.00%
EPS 3.73 3.66 3.60 4.47 4.28 3.92 5.00 -17.70%
  QoQ % 1.91% 1.67% -19.46% 4.44% 9.18% -21.60% -
  Horiz. % 74.60% 73.20% 72.00% 89.40% 85.60% 78.40% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3500 0.3400 0.3400 0.3300 0.3100 0.3100 0.3200 6.14%
  QoQ % 2.94% 0.00% 3.03% 6.45% 0.00% -3.12% -
  Horiz. % 109.38% 106.25% 106.25% 103.13% 96.88% 96.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.8250 0.9100 0.9350 0.8450 0.8150 0.9950 1.0200 -
P/RPS 2.02 2.32 2.65 1.84 1.76 2.21 2.13 -3.46%
  QoQ % -12.93% -12.45% 44.02% 4.55% -20.36% 3.76% -
  Horiz. % 94.84% 108.92% 124.41% 86.38% 82.63% 103.76% 100.00%
P/EPS 22.06 24.80 25.85 18.91 19.04 25.39 20.45 5.17%
  QoQ % -11.05% -4.06% 36.70% -0.68% -25.01% 24.16% -
  Horiz. % 107.87% 121.27% 126.41% 92.47% 93.11% 124.16% 100.00%
EY 4.53 4.03 3.87 5.29 5.25 3.94 4.89 -4.96%
  QoQ % 12.41% 4.13% -26.84% 0.76% 33.25% -19.43% -
  Horiz. % 92.64% 82.41% 79.14% 108.18% 107.36% 80.57% 100.00%
DY 0.00 0.00 0.00 1.78 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.36 2.68 2.75 2.56 2.63 3.21 3.19 -18.16%
  QoQ % -11.94% -2.55% 7.42% -2.66% -18.07% 0.63% -
  Horiz. % 73.98% 84.01% 86.21% 80.25% 82.45% 100.63% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 22/11/17 22/08/17 24/05/17 22/02/17 17/11/16 17/08/16 -
Price 0.7800 0.8350 0.9000 1.0500 0.8800 0.8600 1.0300 -
P/RPS 1.91 2.13 2.56 2.28 1.90 1.91 2.15 -7.57%
  QoQ % -10.33% -16.80% 12.28% 20.00% -0.52% -11.16% -
  Horiz. % 88.84% 99.07% 119.07% 106.05% 88.37% 88.84% 100.00%
P/EPS 20.86 22.75 24.88 23.50 20.56 21.95 20.65 0.67%
  QoQ % -8.31% -8.56% 5.87% 14.30% -6.33% 6.30% -
  Horiz. % 101.02% 110.17% 120.48% 113.80% 99.56% 106.30% 100.00%
EY 4.79 4.39 4.02 4.25 4.86 4.56 4.84 -0.69%
  QoQ % 9.11% 9.20% -5.41% -12.55% 6.58% -5.79% -
  Horiz. % 98.97% 90.70% 83.06% 87.81% 100.41% 94.21% 100.00%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.23 2.46 2.65 3.18 2.84 2.77 3.22 -21.67%
  QoQ % -9.35% -7.17% -16.67% 11.97% 2.53% -13.98% -
  Horiz. % 69.25% 76.40% 82.30% 98.76% 88.20% 86.02% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers